[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 104.44%
YoY- 116.27%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 211,380 205,912 204,600 210,208 164,933 154,400 140,120 31.43%
PBT 16,128 14,349 16,598 17,660 11,121 10,769 10,208 35.53%
Tax -5,886 -4,873 -4,516 -4,360 -4,750 -2,309 -1,042 216.17%
NP 10,242 9,476 12,082 13,300 6,371 8,460 9,166 7.65%
-
NP to SH 10,339 9,534 12,138 13,348 6,529 8,541 9,174 8.27%
-
Tax Rate 36.50% 33.96% 27.21% 24.69% 42.71% 21.44% 10.21% -
Total Cost 201,138 196,436 192,518 196,908 158,562 145,940 130,954 33.01%
-
Net Worth 235,934 235,467 230,813 228,071 149,840 150,426 130,864 47.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 235,934 235,467 230,813 228,071 149,840 150,426 130,864 47.97%
NOSH 642,173 644,234 638,842 641,730 430,822 381,309 337,279 53.43%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.85% 4.60% 5.91% 6.33% 3.86% 5.48% 6.54% -
ROE 4.38% 4.05% 5.26% 5.85% 4.36% 5.68% 7.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.92 31.96 32.03 32.76 38.28 40.49 41.54 -14.32%
EPS 1.61 1.48 1.90 2.08 1.19 2.24 2.72 -29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.3655 0.3613 0.3554 0.3478 0.3945 0.388 -3.56%
Adjusted Per Share Value based on latest NOSH - 641,730
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.52 18.04 17.92 18.42 14.45 13.53 12.28 31.41%
EPS 0.91 0.84 1.06 1.17 0.57 0.75 0.80 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.2063 0.2022 0.1998 0.1313 0.1318 0.1146 48.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.965 1.01 1.10 1.04 0.72 1.26 0.92 -
P/RPS 2.93 3.16 3.43 3.17 1.88 3.11 2.21 20.62%
P/EPS 59.94 68.24 57.89 50.00 47.51 56.25 33.82 46.29%
EY 1.67 1.47 1.73 2.00 2.10 1.78 2.96 -31.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.76 3.04 2.93 2.07 3.19 2.37 7.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 -
Price 0.905 1.00 0.945 1.12 0.85 0.74 0.935 -
P/RPS 2.75 3.13 2.95 3.42 2.22 1.83 2.25 14.27%
P/EPS 56.21 67.57 49.74 53.85 56.09 33.04 34.38 38.65%
EY 1.78 1.48 2.01 1.86 1.78 3.03 2.91 -27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.74 2.62 3.15 2.44 1.88 2.41 1.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment